[PPB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.53%
YoY- 30.91%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,679,658 3,532,740 3,312,917 3,216,973 3,164,670 3,055,384 3,017,926 14.17%
PBT 731,902 694,832 1,063,417 997,530 910,336 1,025,264 916,814 -13.97%
Tax -80,880 -75,392 -72,478 -49,218 -55,462 -55,528 -48,617 40.53%
NP 651,022 619,440 990,939 948,312 854,874 969,736 868,197 -17.50%
-
NP to SH 621,294 577,088 982,573 935,841 831,646 945,372 842,152 -18.39%
-
Tax Rate 11.05% 10.85% 6.82% 4.93% 6.09% 5.42% 5.30% -
Total Cost 3,028,636 2,913,300 2,321,978 2,268,661 2,309,796 2,085,648 2,149,729 25.75%
-
Net Worth 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 5.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 165,969 - 296,392 126,448 189,670 - 237,099 -21.21%
Div Payout % 26.71% - 30.16% 13.51% 22.81% - 28.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 5.47%
NOSH 1,185,499 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.69% 17.53% 29.91% 29.48% 27.01% 31.74% 28.77% -
ROE 4.02% 3.67% 6.28% 6.12% 5.85% 6.46% 5.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 310.39 298.00 279.44 271.37 266.96 257.73 254.57 14.17%
EPS 52.40 48.68 82.88 78.95 70.16 79.76 71.04 -18.40%
DPS 14.00 0.00 25.00 10.67 16.00 0.00 20.00 -21.21%
NAPS 13.04 13.25 13.20 12.89 12.00 12.35 12.04 5.47%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 258.66 248.33 232.88 226.13 222.46 214.77 212.14 14.17%
EPS 43.67 40.57 69.07 65.78 58.46 66.45 59.20 -18.40%
DPS 11.67 0.00 20.83 8.89 13.33 0.00 16.67 -21.20%
NAPS 10.8667 11.0417 11.0007 10.7413 9.9995 10.2917 10.0333 5.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 15.14 16.62 16.14 14.22 14.16 12.64 11.60 -
P/RPS 4.88 5.58 5.78 5.24 5.30 4.90 4.56 4.63%
P/EPS 28.89 34.14 19.47 18.01 20.18 15.85 16.33 46.42%
EY 3.46 2.93 5.13 5.55 4.95 6.31 6.12 -31.69%
DY 0.92 0.00 1.55 0.75 1.13 0.00 1.72 -34.18%
P/NAPS 1.16 1.25 1.22 1.10 1.18 1.02 0.96 13.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 -
Price 14.80 16.26 15.92 14.60 14.10 13.70 12.22 -
P/RPS 4.77 5.46 5.70 5.38 5.28 5.32 4.80 -0.41%
P/EPS 28.24 33.40 19.21 18.49 20.10 17.18 17.20 39.30%
EY 3.54 2.99 5.21 5.41 4.98 5.82 5.81 -28.19%
DY 0.95 0.00 1.57 0.73 1.13 0.00 1.64 -30.57%
P/NAPS 1.13 1.23 1.21 1.13 1.18 1.11 1.01 7.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment